{"F": {"ts_code": "US.EE", "name": "Excelerate Energy", "mkt": "US", "ccy": "美元", "sw1": "油气中游", "sw2": "油气中游", "sw3": "", "ind": "油气中游", "fin_source": "futu", "market": "NYSE", "list_date": "20220413", "is_fin": false, "roles": {"fin": false, "commodity": true, "precious": false, "regulated": true, "hard": false, "growth": false}, "province": null, "main_business": "", "introduction": "", "close": 40.03, "pe_ttm": 27.417, "pb": 1.829, "dv_ttm": 0.8, "total_mv": 125617.006148, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [32.2], "rev_series": [12.3], "np_series": [1.7], "roe_series": [6.7], "rev_ttm": 12.3, "np_ttm": 0.5, "ocf_ttm": 3.9, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 31.3, "gm_median": 32.2, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 13.6, "roe_median": 6.7, "commodity": true, "hard_ratio": 44.2, "fix_assets": 15.5, "hard_note": "PP&E 毛额 × 0.5 近似净额", "goodwill_ratio": null, "pb_calc": null, "capex_dep": null, "interest_debt": null, "debt_ebitda": null, "ebitda": 4.2, "debt_ratio": 46.0, "debt_mv": null, "payout": 22.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 44.3, "np_yoy": 9.1, "np_vol": null, "loss_years": 0, "far_share": 82.0, "earn_yield": 3.6, "consensus_n": 0, "fwd_pe": null, "fwd_pe2": null, "fwd_g1": null, "fwd_g2": null, "peg": null, "consensus_disp": null, "mainbz": [], "ret_prev_year": null, "ret_prev2_year": null, "ret_pivot": null, "prev_year": "", "prev2_year": "", "ret_ytd": 43.7, "ret_20": 15.1, "ret_60": 22.4, "ret_120": 18.8, "ret_250": 75.7, "mdd_250": null, "vol_250": null, "pos_52w": 93.4, "eps": 1.28}, "S": {"duration": 50, "pricing": 70, "hard": 71, "bondness": 26}, "label": "中性", "tags": ["商品定价"], "text": {"像什么": ["PE 27.4 倍、股息率 0.8%、毛利率最新年报 32.2%、固定资产占比 44%、资产负债率 46%:四轴都不突出。"], "为什么(不)算钱的替代品": "硬资产占比 44%、毛利率 32.2% 看起来两条都占,但价格受管制(油气中游:电价/通行费/港口费由主管部门或市场化机制定),高毛利来自成本结构不是提价能力。通胀来了它不能提价,利润跟不上通胀,所以不算。", "加息期怎么走": "按行业与估值常规看,没有明确的利率方向性。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 31.3%(futu 无资本开支,FCF 按经营现金流 × 0.7 近似)。覆盖高。"], ["能否每年提价而不掉量?", "毛利率最新年报 32.2%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 44%。涨。"], ["估值里多少来自 5 年后的故事?", "按 PE 27.4 倍 粗算,约 82%(1 − 5/PE)。>70%,把 5 年后的假设砍一半,这个股票值多少钱?"]], "价格行为": "近一年 76%,现价在 52 周高点的 93%;近 20 / 60 / 120 日 15% / 22% / 19%。", "行业对照": ["同富途行业「油气中游」57 家中位:PE 14.0 / 股息率 3.7% / 毛利率 33.4% / 固定资产占比 48% / 分红率 58%。", "Excelerate Energy:PE 比行业中位高 13.4倍;股息率 比行业中位低 2.9个百分点;毛利率 比行业中位低 1.2个百分点;固定资产占比 比行业中位低 3.3个百分点。"]}}